[AJI] YoY Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 30.37%
YoY- -18.46%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 142,707 128,472 124,622 120,632 112,492 105,726 103,531 5.49%
PBT 13,985 4,659 9,084 9,937 13,932 9,050 13,198 0.96%
Tax -2,207 -286 -923 -932 -2,889 -2,220 -2,482 -1.93%
NP 11,778 4,373 8,161 9,005 11,043 6,830 10,716 1.58%
-
NP to SH 11,778 4,373 8,161 9,005 11,043 6,830 10,716 1.58%
-
Tax Rate 15.78% 6.14% 10.16% 9.38% 20.74% 24.53% 18.81% -
Total Cost 130,929 124,099 116,461 111,627 101,449 98,896 92,815 5.89%
-
Net Worth 155,661 136,269 131,962 121,615 124,659 113,495 113,101 5.46%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 5,473 5,472 6,689 - - -
Div Payout % - - 67.06% 60.77% 60.57% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 155,661 136,269 131,962 121,615 124,659 113,495 113,101 5.46%
NOSH 60,805 60,834 60,812 60,807 60,809 40,534 40,538 6.98%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 8.25% 3.40% 6.55% 7.46% 9.82% 6.46% 10.35% -
ROE 7.57% 3.21% 6.18% 7.40% 8.86% 6.02% 9.47% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 234.69 211.18 204.93 198.38 184.99 260.83 255.39 -1.39%
EPS 19.37 7.19 13.42 14.81 18.16 16.85 26.44 -5.05%
DPS 0.00 0.00 9.00 9.00 11.00 0.00 0.00 -
NAPS 2.56 2.24 2.17 2.00 2.05 2.80 2.79 -1.42%
Adjusted Per Share Value based on latest NOSH - 60,824
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 234.72 211.31 204.97 198.41 185.02 173.89 170.28 5.49%
EPS 19.37 7.19 13.42 14.81 18.16 11.23 17.63 1.58%
DPS 0.00 0.00 9.00 9.00 11.00 0.00 0.00 -
NAPS 2.5603 2.2413 2.1705 2.0003 2.0504 1.8667 1.8603 5.46%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.00 2.18 2.40 2.50 2.61 3.90 3.48 -
P/RPS 0.85 1.03 1.17 1.26 1.41 1.50 1.36 -7.53%
P/EPS 10.33 30.33 17.88 16.88 14.37 23.15 13.16 -3.95%
EY 9.69 3.30 5.59 5.92 6.96 4.32 7.60 4.13%
DY 0.00 0.00 3.75 3.60 4.21 0.00 0.00 -
P/NAPS 0.78 0.97 1.11 1.25 1.27 1.39 1.25 -7.55%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 12/02/07 15/02/06 15/02/05 17/02/04 21/02/03 18/02/02 20/02/01 -
Price 2.07 2.22 2.28 2.60 2.60 3.60 3.30 -
P/RPS 0.88 1.05 1.11 1.31 1.41 1.38 1.29 -6.17%
P/EPS 10.69 30.88 16.99 17.56 14.32 21.36 12.48 -2.54%
EY 9.36 3.24 5.89 5.70 6.98 4.68 8.01 2.62%
DY 0.00 0.00 3.95 3.46 4.23 0.00 0.00 -
P/NAPS 0.81 0.99 1.05 1.30 1.27 1.29 1.18 -6.07%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment